investorscraft@gmail.com

Intrinsic ValueTaiyo Yuden Co., Ltd. (6976.T)

Previous Close¥3,241.00
Intrinsic Value
Upside potential
Previous Close
¥3,241.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Taiyo Yuden Co., Ltd. is a leading global manufacturer of advanced electronic components, specializing in multilayer ceramic capacitors (MLCCs), inductors, and integrated modules for high-growth applications in smartphones, automotive electronics, and industrial devices. The company operates in the highly competitive hardware and equipment sector, where its technological expertise in miniaturization and high-frequency performance differentiates it from peers. With a diversified product portfolio that includes ferrite components, noise suppression parts, and energy devices, Taiyo Yuden serves a broad customer base across consumer electronics, telecommunications, and automotive industries. Its strong R&D focus and vertically integrated production capabilities reinforce its market position as a trusted supplier to top-tier OEMs. The company’s strategic emphasis on high-reliability components for 5G, IoT, and electric vehicles aligns with long-term industry trends, positioning it for sustained demand growth in key technology markets.

Revenue Profitability And Efficiency

In FY2024, Taiyo Yuden reported revenue of ¥322.6 billion, with net income of ¥8.3 billion, reflecting margin pressures amid competitive pricing and input cost fluctuations. Operating cash flow stood at ¥51.1 billion, though significant capital expenditures of ¥79.9 billion indicate ongoing investments in production capacity and technological upgrades. The company’s profitability metrics suggest a focus on balancing growth initiatives with cost optimization in a cyclical industry.

Earnings Power And Capital Efficiency

Taiyo Yuden’s diluted EPS of ¥63.91 underscores its earnings capacity despite sector-wide headwinds. The substantial capital expenditures relative to operating cash flow highlight the capital-intensive nature of its manufacturing operations. The company’s ability to maintain R&D spending while navigating macroeconomic uncertainties will be critical to preserving its technological edge and improving return on invested capital.

Balance Sheet And Financial Health

The company’s balance sheet shows ¥102.8 billion in cash and equivalents against ¥148.8 billion in total debt, indicating moderate leverage. While liquidity appears manageable, the debt level warrants monitoring given the cyclicality of the electronics components market. The balance sheet supports ongoing investments but may require disciplined capital allocation to maintain flexibility amid demand volatility.

Growth Trends And Dividend Policy

Taiyo Yuden’s growth is tied to secular trends in 5G, automotive electrification, and IoT, though near-term revenue visibility remains mixed. The company paid a dividend of ¥90 per share, reflecting a commitment to shareholder returns despite earnings variability. Future dividend sustainability will depend on stabilizing profitability and free cash flow generation.

Valuation And Market Expectations

With a market capitalization of ¥292.9 billion and a beta of 0.68, the stock exhibits lower volatility than the broader market. Valuation multiples likely reflect expectations of cyclical recovery and long-term demand for high-performance electronic components, though investor sentiment remains cautious amid global supply chain uncertainties.

Strategic Advantages And Outlook

Taiyo Yuden’s strengths lie in its specialized component expertise and diversified end-market exposure. However, the outlook is tempered by competitive pressures and macroeconomic risks. Success will hinge on executing capacity expansions, advancing material science innovations, and capturing share in high-growth automotive and industrial applications.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount